TOTAL Revenue MONTH 1 MONTH 2

SL INCOME # ₹ # REVENUE #
₹

1 Aggregator 0 ₹941,499 300 ₹90,000 300

2 Aggregator - Direct order 0 ₹431,499 45 ₹13,500 45
3 AD -Direct Order 0 ₹521,499 125 ₹37,500 125
4 Subscription 0 ₹870,871 34 ₹68,000 51
5 B2B 0 ₹0 0 ₹0 0
6 3rd Party (Partner) 0 ₹0 0 ₹0 0
7 Franchise Selling 0 ₹0 0 ₹0 0

TOTAL PRODUCT SALES ₹2,765,367 ₹209,000

SL EXPENSES $ Yearly $ COST $

Initial Setup ₹

HOSTING (OT) 5000

DOMAIN (OT) 1000
COMPANY SETUP 10000
PHOTOSHOOT (OT) 10000
LOGO DESIGN (OT) 5000
SOFTWARES 20000
App & Web 0
AGGREGATOR REG. 10000

HARDWARE + PRINTER 25000

INVERTER 15000
CCTV 20000
Learning ₹

THE ART OF BUSINESS (OT) 15000

BOOKS 0
EVENTS / SEMINARS /WEBINAR 0

Initial Fixed Expense ₹

Utensils & Equipments ₹200,000

Insurance ₹10,000
Designers and Writers ₹20,000
Printing ₹10,000
TOTAL INITIAL ₹376,000
Running Expense ₹

RENT $0 ₹20,000 $0
SALARY $0 ₹50,000 $0
 RAW MATERIAL $0 ₹0 $0
PACKAGING $0 ₹0 $0
LOANS EMIS $0 ₹0 $0
AGGREGATOR MARKETING $0 ₹0 $0
AD SPENDS (M) $0 ₹25,000 $0
OTHER MARKETING (M) $0 ₹10,000 $0
WHATSAPP $0 ₹0 $0
SMS $0 ₹3,000 $0
STAFF WELFARE EXPENSES $0 ₹0 $0
ELEC & WATER CHARGES $0 ₹5,000 $0
COMMUNICATION EXPENSES $0 ₹1,000 $0
REPAIR & MAINTANENCE $0 ₹1,000 $0
MISCELLANEOUS EXPENSES $0 ₹5,000 $0
FUEL $0 ₹8,000 $0
TOTAL ₹2,666,000 ₹128,000
9

PROFITS ₹99,367 ₹81,000

Opening Balance ₹700,000 ₹324,000

Closing Balance ₹324,000 ₹405,000

MONTH 2 MONTH 3 MONTH 4 MONTH 5 MONTH 6

REVENUE # REVENUE # REVENUE # REVENUE #

₹ ₹ ₹ ₹

₹90,000 300 ₹90,000 300 ₹90,000 400 ₹120,000 400

₹13,500 45 ₹13,500 45 ₹13,500 60 ₹18,000 60
₹37,500 125 ₹37,500 125 ₹37,500 125 ₹37,500 125
₹102,000 60 ₹119,000 64 ₹127,500 69 ₹137,750 71
₹0 0 ₹0 0 ₹0 0 ₹0 0
₹0 0 ₹0 0 ₹0 0 ₹0 0
₹0 0 ₹0 0 ₹0 0 ₹0 0

₹243,000 ₹260,000 ₹268,500 ₹313,250

COST $ COST $ COST $ COST $

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹20,000 $0 ₹20,000 $0 ₹20,000 $0 ₹20,000 $0

₹50,000 $0 ₹50,000 $0 ₹50,000 $0 ₹50,000 $0
 ₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹25,000 $0 ₹25,000 $0 ₹25,000 $0 ₹25,000 $0

₹10,000 $0 ₹10,000 $0 ₹10,000 $0 ₹12,000 $0

₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹3,000 $0 ₹3,000 $0 ₹3,000 $0 ₹3,000 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹5,000 $0 ₹5,000 $0 ₹5,000 $0 ₹5,000 $0
₹1,000 $0 ₹1,000 $0 ₹1,000 $0 ₹1,000 $0
₹1,000 $0 ₹1,000 $0 ₹1,000 $0 ₹1,000 $0
₹5,000 $0 ₹5,000 $0 ₹5,000 $0 ₹5,000 $0
₹8,000 $0 ₹8,000 $0 ₹8,000 $0 ₹10,000 $0
₹128,000 ₹128,000 ₹128,000 ₹132,000

₹115,000 ₹132,000 ₹140,500 ₹181,250

₹405,000 ₹520,000 ₹652,000 ₹792,500

₹520,000 ₹652,000 ₹792,500 ₹973,750

MONTH 6 MONTH 7 MONTH 8 MONTH 9 MONTH 10

REVENUE # REVENUE # REVENUE # REVENUE #

₹ ₹ ₹ ₹

₹120,000 400 ₹120,000 500 ₹150,000 500 ₹150,000 500

₹18,000 60 ₹18,000 75 ₹22,500 75 ₹22,500 75
₹37,500 125 ₹37,500 125 ₹37,500 125 ₹37,500 125
₹142,875 73 ₹145,438 76 ₹152,719 78 ₹156,359 79
₹0 0 ₹0 0 ₹0 0 ₹0 0
₹0 0 ₹0 0 ₹0 0 ₹0 0
₹0 0 ₹0 0 ₹0 0 ₹0 0

₹318,375 ₹320,938 ₹362,719 ₹366,359

COST $ COST $ COST $ COST $

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹20,000 $0 ₹20,000 $0 ₹20,000 $0 ₹20,000 $0

₹50,000 $0 ₹50,000 $0 ₹50,000 $0 ₹50,000 $0
 ₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹25,000 $0 ₹25,000 $0 ₹25,000 $0 ₹25,000 $0

₹12,000 $0 ₹12,000 $0 ₹15,000 $0 ₹15,000 $0

₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹3,000 $0 ₹3,000 $0 ₹3,000 $0 ₹3,000 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹5,000 $0 ₹5,000 $0 ₹5,000 $0 ₹5,000 $0
₹1,000 $0 ₹1,000 $0 ₹1,000 $0 ₹1,000 $0
₹1,000 $0 ₹1,000 $0 ₹1,000 $0 ₹1,000 $0
₹5,000 $0 ₹5,000 $0 ₹5,000 $0 ₹5,000 $0
₹10,000 $0 ₹10,000 $0 ₹12,000 $0 ₹12,000 $0
₹132,000 ₹132,000 ₹137,000 ₹137,000

₹186,375 ₹188,938 ₹225,719 ₹229,359

₹973,750 ₹1,160,125 ₹1,349,063 ₹1,574,781

₹1,160,125 ₹1,349,063 ₹1,574,781 ₹1,804,141

MONTH 10 MONTH 11 MONTH 12 MONTH 13 MONTH 14

REVENUE # REVENUE # REVENUE # REVENUE #

₹ ₹ ₹ ₹
₹150,000 500 ₹150,000 600 ₹180,000 600 ₹180,000 600
₹22,500 75 ₹22,500 90 ₹27,000 90 ₹27,000 90
₹37,500 125 ₹37,500 125 ₹37,500 125 ₹37,500 125
₹158,180 80 ₹159,090 83 ₹165,545 84 ₹168,772 85
₹0 0 ₹0 0 ₹0 0 ₹0 0
₹0 0 ₹0 0 ₹0 0 ₹0 0
₹0 0 ₹0 0 ₹0 0 ₹0 0

₹368,180 ₹369,090 ₹410,045 ₹413,272

COST $ COST $ COST $ COST $

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹
₹20,000 $0 ₹20,000 $0 ₹20,000 $0 ₹20,000 $0
₹50,000 $0 ₹50,000 $0 ₹50,000 $0 ₹50,000 $0
 ₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹25,000 $0 ₹25,000 $0 ₹25,000 $0 ₹25,000 $0
₹15,000 $0 ₹15,000 $0 ₹15,000 $0 ₹15,000 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹3,000 $0 ₹3,000 $0 ₹3,000 $0 ₹3,000 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹5,000 $0 ₹5,000 $0 ₹5,000 $0 ₹5,000 $0
₹1,000 $0 ₹1,000 $0 ₹1,000 $0 ₹1,000 $0
₹1,000 $0 ₹1,000 $0 ₹1,000 $0 ₹1,000 $0
₹5,000 $0 ₹5,000 $0 ₹5,000 $0 ₹5,000 $0
₹12,000 $0 ₹12,000 $0 ₹14,000 $0 ₹14,000 $0
₹137,000 ₹137,000 ₹139,000 ₹139,000

₹231,180 ₹232,090
₹271,045 ₹274,272

₹1,804,141 ₹2,035,320
₹2,267,410 ₹2,538,455
₹2,035,320 ₹2,267,410
₹2,538,455 ₹2,812,728
MONTH 14 MONTH 15 MONTH 16 MONTH 17

REVENUE # REVENUE # REVENUE # REVENUE

₹ ₹ ₹ ₹
₹180,000 600 ₹180,000 600 ₹180,000 600 ₹180,000
₹27,000 90 ₹27,000 90 ₹27,000 90 ₹27,000
₹37,500 125 ₹37,500 125 ₹37,500 125 ₹37,500
₹170,386 86 ₹171,193 86 ₹171,597 86 ₹171,798
₹0 0 ₹0 0 ₹0 0 ₹0
₹0 0 ₹0 0 ₹0 0 ₹0
₹0 0 ₹0 0 ₹0 0 ₹0

₹414,886 ₹415,693 ₹416,097 ₹416,298

COST $ COST $ COST $ COST

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹
₹20,000 $0 ₹20,000 $0 ₹20,000 $0 ₹20,000
₹50,000 $0 ₹50,000 $0 ₹50,000 $0 ₹50,000
 ₹0 $0 ₹0 $0 ₹0 $0 ₹0
₹0 $0 ₹0 $0 ₹0 $0 ₹0
₹0 $0 ₹0 $0 ₹0 $0 ₹0
₹0 $0 ₹0 $0 ₹0 $0 ₹0
₹25,000 $0 ₹25,000 $0 ₹25,000 $0 ₹25,000
₹15,000 $0 ₹15,000 $0 ₹15,000 $0 ₹15,000
₹0 $0 ₹0 $0 ₹0 $0 ₹0
₹3,000 $0 ₹3,000 $0 ₹3,000 $0 ₹3,000
₹0 $0 ₹0 $0 ₹0 $0 ₹0
₹5,000 $0 ₹5,000 $0 ₹5,000 $0 ₹5,000
₹1,000 $0 ₹1,000 $0 ₹1,000 $0 ₹1,000
₹1,000 $0 ₹1,000 $0 ₹1,000 $0 ₹1,000
₹5,000 $0 ₹5,000 $0 ₹5,000 $0 ₹5,000
₹14,000 $0 ₹14,000 $0 ₹14,000 $0 ₹14,000
₹139,000 ₹139,000 ₹139,000 ₹139,000

₹275,886 ₹276,693 ₹277,097 ₹277,298

₹2,812,728 ₹3,088,614 ₹3,365,307 ₹3,642,403

₹3,088,614 ₹3,365,307 ₹3,642,403 ₹3,919,702

 ASSUMPTIONS
INCOME MODELS FOOD COST COMMISSION DISCOUNT PACKAGING DELIVERY TOTAL

Aggregator 25% 20% 15% 0% 0% 60%

Aggregator - Direct order 25% 0% 20% 5% 10% 60%

AD -Direct Order 25% 0% 20% 5% 10% 60%

Subscription 25% 0% 25% 5% 10% 65%

© THE ART OF BUSINESS - DR. ABHINAV SAXENA

 TOTAL Revenue MONTH 1 MONTH 2

SL INCOME # ₹ # REVENUE #
₹

1 Aggregator 0 ₹2,824,553 300 ₹90,000 300

2 Aggregator - Direct order 0 ₹1,294,553 45 ₹13,500 45
3 AD -Direct Order 0 ₹1,654,553 375 ₹112,500 125
4 Subscription 0 ₹2,822,610 84 ₹168,000 76
5 B2B 0 ₹0 0 ₹0 0
6 3rd Party (Partner) 0 ₹0 0 ₹0 0
7 Franchise Selling 0 ₹0 0 ₹0 0

TOTAL PRODUCT SALES ₹8,596,268 ₹384,000

SL EXPENSES $ Yearly $ COST $

Initial Setup ₹

HOSTING (OT) 5000

DOMAIN (OT) 3000
COMPANY SETUP 30000
PHOTOSHOOT (OT) 30000
LOGO DESIGN (OT) 15000
SOFTWARES 60000
App & Web 0
AGGREGATOR REG. 30000

HARDWARE + PRINTER 20000

INVERTER 15000
CCTV 20000
Learning ₹

THE ART OF BUSINESS (OT) 15000

BOOKS 0
EVENTS / SEMINARS /WEBINAR 0

Initial Fixed Expense ₹

Utensils & Equipments ₹250,000

Insurance ₹15,000
Designers and Writers ₹60,000
Printing ₹30,000
TOTAL INITIAL ₹598,000
Running Fixed ₹

RENT $0 ₹20,000 $0
SALARY $0 ₹70,000 $0
 RAW MATERIAL $0 ₹0 $0
PACKAGING $0 ₹0 $0
LOANS EMIS $0 ₹0 $0
AGGREGATOR MARKETING $0 ₹0 $0
AD SPENDS (M) $0 ₹75,000 $0
OTHER MARKETING (M) $0 ₹30,000 $0
WHATSAPP $0 ₹0 $0
SMS $0 ₹9,000 $0
STAFF WELFARE EXPENSES $0 ₹0 $0
ELEC & WATER CHARGES $0 ₹5,000 $0
COMMUNICATION EXPENSES $0 ₹1,000 $0
REPAIR & MAINTANENCE $0 ₹1,000 $0
MISCELLANEOUS EXPENSES $0 ₹5,000 $0
FUEL $0 ₹24,000 $0
TOTAL ₹4,678,000 ₹240,000
9

PROFITS ₹3,918,268 ₹144,000

Opening Balance ₹700,000 ₹102,000

Closing Balance ₹102,000 ₹246,000

MONTH 2 MONTH 3 MONTH 4 MONTH 5 MONTH 6

REVENUE # REVENUE # REVENUE # REVENUE #

₹ ₹ ₹ ₹

₹90,000 300 ₹90,000 300 ₹90,000 400 ₹120,000 400

₹13,500 45 ₹13,500 45 ₹13,500 60 ₹18,000 60
₹37,500 125 ₹37,500 125 ₹37,500 125 ₹37,500 125
₹152,000 72 ₹144,000 70 ₹140,000 72 ₹144,000 73
₹0 0 ₹0 0 ₹0 0 ₹0 0
₹0 0 ₹0 0 ₹0 0 ₹0 0
₹0 0 ₹0 0 ₹0 0 ₹0 0

₹293,000 ₹285,000 ₹281,000 ₹319,500

COST $ COST $ COST $ COST $

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹20,000 $0 ₹20,000 $0 ₹20,000 $0 ₹20,000 $0

₹70,000 $0 ₹70,000 $0 ₹70,000 $0 ₹70,000 $0
 ₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹75,000 $0 ₹75,000 $0 ₹75,000 $0 ₹75,000 $0

₹30,000 $0 ₹30,000 $0 ₹30,000 $0 ₹30,000 $0

₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹9,000 $0 ₹9,000 $0 ₹9,000 $0 ₹9,000 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹5,000 $0 ₹5,000 $0 ₹5,000 $0 ₹5,000 $0
₹1,000 $0 ₹1,000 $0 ₹1,000 $0 ₹1,000 $0
₹1,000 $0 ₹1,000 $0 ₹1,000 $0 ₹1,000 $0
₹5,000 $0 ₹5,000 $0 ₹5,000 $0 ₹5,000 $0
₹24,000 $0 ₹24,000 $0 ₹24,000 $0 ₹24,000 $0
₹240,000 ₹240,000 ₹240,000 ₹240,000

₹53,000 ₹45,000 ₹41,000 ₹79,500

₹246,000 ₹299,000 ₹344,000 ₹385,000

₹299,000 ₹344,000 ₹385,000 ₹464,500

MONTH 6 MONTH 7 MONTH 8 MONTH 9 MONTH 10

REVENUE # REVENUE # REVENUE # REVENUE #

₹ ₹ ₹ ₹

₹120,000 400 ₹120,000 500 ₹150,000 500 ₹150,000 500

₹18,000 60 ₹18,000 75 ₹22,500 75 ₹22,500 75
₹37,500 125 ₹37,500 125 ₹37,500 125 ₹37,500 125
₹146,000 74 ₹147,000 77 ₹153,500 78 ₹156,750 79
₹0 0 ₹0 0 ₹0 0 ₹0 0
₹0 0 ₹0 0 ₹0 0 ₹0 0
₹0 0 ₹0 0 ₹0 0 ₹0 0

₹321,500 ₹322,500 ₹363,500 ₹366,750

COST $ COST $ COST $ COST $

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹20,000 $0 ₹20,000 $0 ₹20,000 $0 ₹20,000 $0

₹70,000 $0 ₹70,000 $0 ₹70,000 $0 ₹70,000 $0
 ₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹75,000 $0 ₹75,000 $0 ₹75,000 $0 ₹75,000 $0

₹30,000 $0 ₹30,000 $0 ₹30,000 $0 ₹30,000 $0

₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹9,000 $0 ₹9,000 $0 ₹9,000 $0 ₹9,000 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹5,000 $0 ₹5,000 $0 ₹5,000 $0 ₹5,000 $0
₹1,000 $0 ₹1,000 $0 ₹1,000 $0 ₹1,000 $0
₹1,000 $0 ₹1,000 $0 ₹1,000 $0 ₹1,000 $0
₹5,000 $0 ₹5,000 $0 ₹5,000 $0 ₹5,000 $0
₹24,000 $0 ₹24,000 $0 ₹24,000 $0 ₹24,000 $0
₹240,000 ₹240,000 ₹240,000 ₹240,000

₹81,500 ₹82,500 ₹123,500 ₹126,750

₹464,500 ₹546,000 ₹628,500 ₹752,000

₹546,000 ₹628,500 ₹752,000 ₹878,750

MONTH 10 MONTH 11 MONTH 12 MONTH 13 MONTH 14

REVENUE # REVENUE # REVENUE # REVENUE #

₹ ₹ ₹ ₹
₹150,000 500 ₹150,000 600 ₹180,000 600 ₹180,000 600
₹22,500 75 ₹22,500 90 ₹27,000 90 ₹27,000 90
₹37,500 125 ₹37,500 125 ₹37,500 125 ₹37,500 125
₹158,375 80 ₹159,188 83 ₹165,594 84 ₹168,797 85
₹0 0 ₹0 0 ₹0 0 ₹0 0
₹0 0 ₹0 0 ₹0 0 ₹0 0
₹0 0 ₹0 0 ₹0 0 ₹0 0

₹368,375 ₹369,188 ₹410,094 ₹413,297

COST $ COST $ COST $ COST $

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹
₹20,000 $0 ₹20,000 $0 ₹20,000 $0 ₹20,000 $0
₹70,000 $0 ₹70,000 $0 ₹70,000 $0 ₹70,000 $0
 ₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹75,000 $0 ₹75,000 $0 ₹75,000 $0 ₹75,000 $0
₹30,000 $0 ₹30,000 $0 ₹30,000 $0 ₹30,000 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹9,000 $0 ₹9,000 $0 ₹9,000 $0 ₹9,000 $0
₹0 $0 ₹0 $0 ₹0 $0 ₹0 $0
₹5,000 $0 ₹5,000 $0 ₹5,000 $0 ₹5,000 $0
₹1,000 $0 ₹1,000 $0 ₹1,000 $0 ₹1,000 $0
₹1,000 $0 ₹1,000 $0 ₹1,000 $0 ₹1,000 $0
₹5,000 $0 ₹5,000 $0 ₹5,000 $0 ₹5,000 $0
₹24,000 $0 ₹24,000 $0 ₹24,000 $0 ₹24,000 $0
₹240,000 ₹240,000 ₹240,000 ₹240,000

₹128,375 ₹129,188
₹170,094 ₹173,297

₹878,750 ₹1,007,125
₹1,136,313 ₹1,306,406
₹1,007,125 ₹1,136,313
₹1,306,406 ₹1,479,703
MONTH 14 MONTH 15 MONTH 16 MONTH 17

REVENUE # REVENUE # REVENUE # REVENUE

₹ ₹ ₹ ₹
₹180,000 600 ₹180,000 600 ₹180,000 600 ₹180,000
₹27,000 90 ₹27,000 90 ₹27,000 90 ₹27,000
₹37,500 125 ₹37,500 125 ₹37,500 125 ₹37,500
₹170,398 86 ₹171,199 86 ₹171,600 86 ₹171,800
₹0 0 ₹0 0 ₹0 0 ₹0
₹0 0 ₹0 0 ₹0 0 ₹0
₹0 0 ₹0 0 ₹0 0 ₹0

₹414,898 ₹415,699 ₹416,100 ₹416,300

COST $ COST $ COST $ COST

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹

₹ ₹ ₹ ₹
₹20,000 $0 ₹20,000 $0 ₹20,000 $0 ₹20,000
₹70,000 $0 ₹70,000 $0 ₹70,000 $0 ₹70,000
 ₹0 $0 ₹0 $0 ₹0 $0 ₹0
₹0 $0 ₹0 $0 ₹0 $0 ₹0
₹0 $0 ₹0 $0 ₹0 $0 ₹0
₹0 $0 ₹0 $0 ₹0 $0 ₹0
₹75,000 $0 ₹75,000 $0 ₹75,000 $0 ₹75,000

₹30,000 $0 ₹30,000 $0 ₹30,000 $0 ₹30,000

₹0 $0 ₹0 $0 ₹0 $0 ₹0
₹9,000 $0 ₹9,000 $0 ₹9,000 $0 ₹9,000
₹0 $0 ₹0 $0 ₹0 $0 ₹0
₹5,000 $0 ₹5,000 $0 ₹5,000 $0 ₹5,000
₹1,000 $0 ₹1,000 $0 ₹1,000 $0 ₹1,000
₹1,000 $0 ₹1,000 $0 ₹1,000 $0 ₹1,000
₹5,000 $0 ₹5,000 $0 ₹5,000 $0 ₹5,000
₹24,000 $0 ₹24,000 $0 ₹24,000 $0 ₹24,000

₹240,000 ₹240,000 ₹240,000 ₹240,000

₹174,898 ₹175,699 ₹176,100 ₹176,300

₹1,479,703 ₹1,654,602 ₹1,830,301 ₹2,006,400

₹1,654,602 ₹1,830,301 ₹2,006,400 ₹2,182,700